QuickLinks -- Click here to rapidly navigate through this document
Computation of Ratio of Earnings to Fixed charges
| | Actual | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | | | | | | Nine months ended March 31, | |||||||||||||||||
| | 1999 | 2000 | 2001 | 2002 | 2003 | 2003 | 2004 | ||||||||||||||||
| Net (loss) income | $ | (2,349 | ) | $ | 5,400 | $ | 6,690 | $ | 6,037 | $ | 2,131 | $ | 1,554 | $ | 1,063 | ||||||||
| Adjustments | |||||||||||||||||||||||
| Income tax provision | 3,881 | 12,043 | 12,876 | 10,199 | 13,511 | 9,316 | 14,936 | ||||||||||||||||
| Total fixed charges | 18,380 | 25,059 | 27,670 | 25,333 | 26,097 | 19,293 | 22,552 | ||||||||||||||||
| Income | $ | 19,912 | $ | 42,502 | $ | 47,236 | $ | 41,569 | $ | 41,739 | $ | 30,163 | $ | 38,551 | |||||||||
| Fixed charges | |||||||||||||||||||||||
| Interest expense | $ | 12,538 | $ | 18,031 | $ | 19,410 | $ | 17,472 | $ | 18,432 | $ | 13,558 | $ | 16,895 | |||||||||
| Deferred issuance costs amortization | 1,092 | 1,390 | 1,458 | 1,511 | 1,791 | 1,354 | 1,380 | ||||||||||||||||
| Imputed interest expense | 4,750 | 5,638 | 6,802 | 6,350 | 5,874 | 4,381 | 4,278 | ||||||||||||||||
| Total fixed charges | $ | 18,380 | $ | 25,059 | $ | 27,670 | $ | 25,333 | $ | 26,097 | $ | 19,293 | $ | 22,553 | |||||||||
| Ratio of Earnings to fixed charges | 1.1 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.7 | ||||||||||||||||
Computation of Ratio of Earnings to Fixed charges